FY24 | FY23 | ||
£m | £m | ||
Revenue | 3 | ||
Costofsales | ( | ( | |
Gross profit | |||
Sellingandadministrativeexpenses | 4 | ( | ( |
Financeincome | |||
Financeexpense | 7 | ( | ( |
Profit before tax | |||
EBITDA | 3 | ||
Depreciationandamortisation | 4 | ( | ( |
Impairment | 4 | ( | |
Foreignexchangelosses | ( | ( | |
Othergains | |||
Netfinanceexpense | ( | ( | |
Profit before tax | |||
Taxexpense | 8 | ( | ( |
Profit for the year | |||
Note | FY24 | FY23 | |
Earnings per share | |||
Basic | 9 | ||
Diluted | 9 |
FY24 | FY23 | ||
£m | £m | ||
Profit for the year | |||
Other comprehensive (expense)/income | |||
Items that may subsequently be reclassified to profit or loss | |||
Foreigncurrencytranslationdifferences | ( | ||
Cashflowhedges:Fairvaluemovementsinequity | ( | ||
Cashflowhedges:Reclassifiedandreportedinprofitorloss | 19 | ( | |
Taxinrelationtoshareschemes | 8 | ||
Taxinrelationtocashflowhedges | 8 | ( | |
( | |||
Total comprehensive income for the year |
FY24 | FY23 | ||
£m | £m | ||
Non-current assets | |||
Intangibleassets | 11 | ||
Property,plantandequipment | 12 | ||
Right-of-useassets | 12 | ||
Investments | 20 | ||
Derivativefinancialassets | 19 | ||
Deferredtaxassets | 22 | ||
Current assets | |||
Inventories | 13 | ||
Tradeandotherreceivables | 14 | ||
Incometaxassets | |||
Derivativefinancialassets | 19 | ||
Cashandcashequivalents | 15 | ||
Total assets | |||
LIABILITIES | |||
Current liabilities | |||
Tradeandotherpayables | 16 | ( | ( |
Borrowings | 17 | ( | ( |
Leaseliabilities | 17,28 | ( | ( |
Derivativefinancialliabilities | 19 | ( | ( |
Incometaxpayable | ( | ( | |
( | ( | ||
Non-current liabilities | |||
Borrowings | 17 | ( | ( |
Leaseliabilities | 17,28 | ( | ( |
Provisions | 18 | ( | ( |
Deferredtaxliabilities | 22 | ( | ( |
( | ( | ||
Total liabilities | ( | ( | |
Net assets | |||
EQUITY | |||
Equity attributable to the owners of the Parent | |||
Ordinarysharecapital | 23 | ||
Treasuryshares | 24 | ||
Hedgingreserve | 25 | ( | |
Capitalredemptionreserve | 25 | ||
Mergerreserve | 25 | ( | ( |
Foreigncurrencytranslationreserve | 25 | ||
Retainedearnings | 25 | ||
Total equity |
Ordinary | Capital | Foreign | |||||||
share | Treasury | Hedging | redemption | Merger | translation | Retained | Total | ||
capital | shares | reserve | reserve | reserve | reserve | earnings | equity | ||
Note(s) | £m | £m | £m | £m | £m | £m | £m | £m | |
At 1 April 2022 | ( | ( | |||||||
Profitfortheyear | |||||||||
Othercomprehensive(expense)/income | ( | ||||||||
Totalcomprehensive(expense)/income | |||||||||
fortheyear | ( | ||||||||
Dividendspaid | 10 | ( | ( | ||||||
Share-basedpayments | 26 | ||||||||
At 31 March 2023 | ( | ( | |||||||
Profitfortheyear | |||||||||
Othercomprehensiveincome/(expense) | ( | ( | |||||||
Totalcomprehensiveincome/(expense) | |||||||||
fortheyear | ( | ||||||||
Dividendspaid | 10 | ( | ( | ||||||
Sharesissued | 23 | ||||||||
Share-basedpayments | 26 | ||||||||
Repurchaseofordinarysharecapital | 23,24 | ( | ( | ( | |||||
Cancellationofrepurchasedordinary | |||||||||
sharecapital | 23,24 | ( | ( | ||||||
At 31 March 2024 | XX | ( |
FY24 | FY23 | ||
£m | £m | ||
Profit after taxation | |||
Addback:incometaxexpense | 8 | ||
financeincome | ( | ( | |
financeexpense | 7 | ||
depreciation,amortisationandimpairment | |||
othergains | ( | ||
foreignexchangelosses | |||
share-basedpaymentscharge | 26 | ||
Increaseininventories | ( | ( | |
Decrease/(increase)intradeandotherreceivables | ( | ||
Decreaseintradeandotherpayables | ( | ( | |
Changeinnetworkingcapital | ( | ( | |
Cash flows from operating activities | |||
Cashgeneratedfromoperations | |||
Taxationpaid | ( | ( | |
Settlementofmaturedderivatives | ( | ||
Net cash inflow from operating activities | |||
Cash flows from investing activities | |||
Additionstointangibleassets | 11 | ( | ( |
Additionstoproperty,plantandequipment | 12 | ( | ( |
Financeincomereceived | |||
Capitalcontributionsreceivedforright-of-useassets | |||
Purchaseofequityinvestment | 20 | ( | |
Net cash outflow from investing activities | ( | ( | |
Cash flows from financing activities | |||
Financeexpensepaid | ( | ( | |
Paymentofleaseinterest | 28 | ( | ( |
Paymentofleaseliabilities | 28 | ( | ( |
Repurchaseofshares | 23 | ( | |
Revolvingcreditfacilitydrawdown | 17 | ||
Revolvingcreditfacilityrepayment | 17 | ( | |
Settlementofmaturedderivatives | ( | ||
Dividendspaid | 10 | ( | ( |
Net cash outflow from financing activities | ( | ( | |
Net decrease in cash and cash equivalents | ( | ( | |
Cashandcashequivalentsatbeginningofyear | |||
Effectofforeignexchangeoncashheld | ( | ||
Cash and cash equivalents at end of year | 15 |
Freehold property | 50 years |
Freehold improvements | 10 years |
Leasehold improvements | Over the life of the lease |
Plant and machinery | 15 years |
Fixtures and fittings | 5-15 years |
Office and computer equipment | 3 years for computer equipment and 5 years for all other office equipment |
Motor vehicles | 3 years |
Financial asset | IFRS 9 classification |
Investments | Fair value through other comprehensive income. |
Trade and other receivables excluding | Amortised cost. |
prepayments and accrued income | |
Derivative financial assets | Fair value through other comprehensive income. |
Cash and cash equivalents | Amortised cost, except for cash amounts held within Money Market Funds which are held |
at fair value through profit or loss. |
Financial liability | IFRS 9 classification |
Bank debt | Amortised cost. |
Bank interest | Amortised cost. |
Lease liabilities | Amortised cost. |
Derivative financial instruments | Fair value through other comprehensive income. |
Trade and other payables excluding | Amortised cost. |
non-financial liabilities |
FY24 | FY23 | |
£m | £m | |
Revenue by geographical market | ||
EMEA | 431.8 | 443.0 |
Americas | 325.8 | 428.2 |
APAC | 119.5 | 129.1 |
Total revenue | 877.1 | 1,000.3 |
FY24 | FY23 | |
£m | £m | |
EBITDA 2 by geographical market | ||
EMEA | 140.8 | 146.1 |
Americas | 64.4 | 100.1 |
APAC | 31.7 | 33.8 |
Support costs | (39.4) | (35.0) |
EBITDA | 197.5 | 245.0 |
Depreciation, amortisation and impairment | (21.0) | (22.6) |
Depreciation and impairment of right-of-use assets | (51.3) | (35.5) |
Foreign exchange losses | (4.2) | (10.7) |
Other gains | 1.2 | – |
Depreciation, amortisation, impairment, foreign exchange losses and other gains | (75.3) | (68.8) |
Finance income and expense | (29.2) | (16.8) |
Profit before tax | 93.0 | 159.4 |
FY24 | FY23 | |
£m | £m | |
Revenue by channel | ||
Ecommerce | 276.3 | 279.0 |
Retail | 256.8 | 241.7 |
Total DTC revenue | 533.1 | 520.7 |
Wholesale | 344.0 | 479.6 |
Total revenue | 877.1 | 1,000.3 |
FY24 | FY23 | |
£m | £m | |
Non-current assets | ||
EMEA | 153.4 | 143.3 |
Americas | 92.2 | 72.6 |
APAC | 17.7 | 15.4 |
Goodwill | 240.7 | 240.7 |
Deferred tax | 11.2 | 11.8 |
Total non-current assets | 515.2 | 483.8 |
FY24 | FY23 | ||
£m | £m | ||
Selling and administrative expenses | |||
Staff costs | 6 | 155.8 | 143.8 |
Operating costs | 221.9 | 229.3 | |
377.7 | 373.1 | ||
Amortisation | 11 | 5.8 | 8.4 |
Depreciation | 12 | 15.2 | 13.6 |
Depreciation of right-of-use assets | 12 | 51.3 | 32.2 |
Impairment | 12 | – | 0.6 |
Impairment of right-of-use assets | 12 | – | 3.3 |
Foreign exchange losses | 4.2 | 10.7 | |
Other gains | (1.2) | – | |
Depreciation, amortisation, impairment, foreign exchange losses and other gains | 75.3 | 68.8 | |
Total selling and administrative expenses | 453.0 | 441.9 |
FY24 | FY23 | |
£m | £m | |
Audit services in respect of the financial statements of the Parent Company and consolidation | 0.8 | 0.6 |
Audit services in respect of the financial statements and of the financial statements of subsidiary companies | 1.5 | 1.1 |
Other non-audit related services | 0.2 | 0.1 |
2.5 | 1.8 |
FY24 | FY23 | |
£m | £m | |
Wages and salaries | 126.7 | 1 17.5 |
Social security costs | 14.2 | 13.4 |
Pension costs | 5.4 | 4.7 |
Other benefits | 9.5 | 8.2 |
155.8 | 143.8 |
FTE | Average | |||
As at 31 March | For the year ended 31 March | |||
2024 | 2023 | 2024 | 2023 | |
No. | No. | No. | No. | |
EMEA | 1,044 | 951 | 1,853 | 1,615 |
Americas | 599 | 580 | 819 | 768 |
APAC | 385 | 468 | 553 | 484 |
Global support functions | 602 | 592 | 600 | 594 |
2,630 | 2,591 | 3,825 | 3,461 |
FY24 | FY23 | |
£m | £m | |
Bank debt and other charges | 22.3 | 12.7 |
Interest on lease liabilities | 8.6 | 4.8 |
Amortisation of bank loan issue costs | 1.2 | 1.2 |
Other interest charges | 0.1 | – |
Total financing expense | 32.2 | 18.7 |
FY24 | FY23 | |
£m | £m | |
Current tax | ||
Current tax on UK profit for the year | 17.2 | 28.1 |
Adjustment in respect of prior years | (0.6) | (1.7) |
Current tax on overseas profits for the year | 6.4 | 4.3 |
23.0 | 30.7 | |
Deferred tax | ||
Origination and reversal of temporary differences | (0.8) | (1.0) |
Adjustment in respect of prior years | 1.6 | 0.8 |
0.8 | (0.2) | |
Total tax expense in the Consolidated Statement of Profit or Loss | 23.8 | 30.5 |
Other Comprehensive Income | ||
Tax in relation to unexercised share options | (0.5) | – |
Tax in relation to cash flow hedges | 0.7 | (0.2) |
Total tax expense in the Consolidated Statement of Comprehensive Income | 24.0 | 30.3 |
FY24 | FY23 | |
£m | £m | |
Factors affecting the tax expense for the year: | ||
Profit before tax | 93.0 | 159.4 |
Profit before tax multiplied by standard rate of UK corporation tax of 25% (FY23: 19%) | 23.3 | 30.3 |
Effects of: | ||
Non-deductible expenses | 0.2 | 0.2 |
Effect of change in UK tax rate | – | 0.1 |
Share-based payments | 0.3 | 0.1 |
Difference in foreign tax rates | (0.8) | 0.8 |
Other adjustments | (0.2) | (0.1) |
Adjustments in respect of prior years | 1.0 | (0.9) |
Total tax expense in the Consolidated Statement of Profit or Loss | 23.8 | 30.5 |
Other Comprehensive Income | ||
Tax in relation to unexercised share options | (0.5) | – |
Tax in relation to cash flow hedges | 0.7 | (0.2) |
Total tax expense in the Consolidated Statement of Comprehensive Income | 24.0 | 30.3 |
Effective tax rate | 25.6% | 19.1% |
FY24 | FY23 | |
£m | £m | |
Profit after tax | 69.2 | 128.9 |
FY24 | FY23 | |
No. | No. | |
Weighted average number of shares for calculating basic earnings per share (millions) | 983.5 | 1,000.5 |
Potentially dilutive share awards (millions) | 2.1 | 0.7 |
Weighted average number of shares for calculating diluted earnings per share (millions) | 985.6 | 1,001.2 |
FY24 | FY23 | |
Earnings per share | ||
Basic earnings per share | 7.0p | 12.9p |
Diluted earnings per share | 7.0p | 12.9p |
FY24 | FY23 | |
£m | £m | |
Equity dividends on ordinary shares declared and paid during the year | ||
Final dividend paid for FY23: 4.28p (FY22: 4.28p) | 42.8 | 42.8 |
Interim dividend for FY24: 1.56p (FY23: 1.56p) | 15.0 | 15.6 |
Total dividends declared and paid during the year | 57.8 | 58.4 |
Proposed for approval by shareholders at the AGM | ||
(not recognised as a liability at 31 March 2024 or 31 March 2023) | ||
Final dividend for FY24: | ||
Total interim dividend paid and final dividend proposed | 24.5 | 58.4 |
Dividend as a % of earnings | 35% | 45% |
Dividend per share | ||
Total dividend per share (pence) |
Software | Other | |||
intangibles | intangibles | Goodwill | Total | |
£m | £m | £m | £m | |
Cost | ||||
At 1 April 2022 | 38.8 | 1.2 | 240.7 | 280.7 |
Additions | 11.8 | – | – | 11.8 |
Disposals | (2.5) | – | – | (2.5) |
Reclassifications to right-of-use assets | (0.2) | – | – | (0.2) |
Reclassifications to property, plant and equipment | (0.1) | – | – | (0.1) |
Foreign exchange | 0.4 | – | – | 0.4 |
At 31 March 2023 | 48.2 | 1.2 | 240.7 | 290.1 |
Additions | 10.2 | – | – | 10.2 |
Disposals | (1.0) | – | – | (1.0) |
Foreign exchange | (0.1) | – | – | (0.1) |
At 31 March 2024 | 57.3 | 1.2 | 240.7 | 299.2 |
Accumulated amortisation and impairment | ||||
At 1 April 2022 | 18.6 | – | – | 18.6 |
Charge for the year | 8.4 | – | – | 8.4 |
Disposals | (2.4) | – | – | (2.4) |
Foreign exchange | (0.1) | – | – | (0.1) |
At 31 March 2023 | 24.5 | – | – | 24.5 |
Charge for the year | 5.7 | 0.1 | – | 5.8 |
Disposals | (1.0) | – | – | (1.0) |
Foreign exchange | (0.2) | 0.1 | – | (0.1) |
At 31 March 2024 | 29.0 | 0.2 | – | 29.2 |
Net book value | ||||
At 31 March 2024 | 28.3 | 1.0 | 240.7 | 270.0 |
At 31 March 2023 | 23.7 | 1.2 | 240.7 | 265.6 |
FY24 | FY23 | |
£m | £m | |
EMEA | 66.6 | 66.6 |
Americas | 114.1 | 114.1 |
APAC | 60.0 | 60.0 |
240.7 | 240.7 |
Plant, | ||||||
Freehold | machinery, | Office and | ||||
property and | Leasehold | fixtures and | computer | |||
improvements | improvements | fittings | equipment | Motor vehicles | Total | |
£m | £m | £m | £m | £m | £m | |
Cost | ||||||
At 1 April 2022 | 6.5 | 60.0 | 4.6 | 8.3 | 0.1 | 79.5 |
Additions | 1.0 | 19.9 | 12.7 | 2.8 | – | 36.4 |
Disposals | – | (5.0) | (0.9) | (2.4) | (0.1) | (8.4) |
Reclassifications from intangible fixed assets | – | 0.1 | – | – | – | 0.1 |
Foreign exchange | 0.5 | 1.3 | (0.2) | – | – | 1.6 |
At 31 March 2023 | 8.0 | 76.3 | 16.2 | 8.7 | – | 109.2 |
Additions | 0.1 | 14.7 | 0.1 | 1.3 | – | 16.2 |
Disposals | (0.1) | (3.9) | – | (1.3) | – | (5.3) |
Reclassifications to right-of-use assets | – | (3.3) | – | – | – | (3.3) |
Foreign exchange | (0.2) | (1.8) | (0.3) | (0.2) | – | (2.5) |
At 31 March 2024 | 7. 8 | 82.0 | 16.0 | 8.5 | – | 114.3 |
Accumulated depreciation and impairment | ||||||
At 1 April 2022 | 0.4 | 31.9 | 3.2 | 5.6 | 0.1 | 41.2 |
Charge for the year | 0.3 | 10.3 | 1.0 | 2.0 | – | 13.6 |
Impairment | – | 0.5 | – | 0.1 | – | 0.6 |
Eliminated on disposal | – | (5.0) | (0.9) | (2.4) | (0.1) | (8.4) |
Foreign exchange | (0.1) | 1.0 | 0.1 | (0.1) | – | 0.9 |
At 31 March 2023 | 0.6 | 38.7 | 3.4 | 5.2 | – | 47.9 |
Charge for the year | 0.3 | 11.9 | 0.8 | 2.2 | – | 15.2 |
Impairment | – | – | – | – | – | – |
Eliminated on disposal | (0.1) | (3.9) | – | (1.3) | – | (5.3) |
Reclassifications to right-of-use assets | – | (1.6) | – | – | – | (1.6) |
Foreign exchange | – | (1.2) | – | (0.1) | – | (1.3) |
At 31 March 2024 | 0.8 | 43.9 | 4.2 | 6.0 | – | 54.9 |
Net book value | ||||||
At 31 March 2024 | 7.0 | 38.1 | 11.8 | 2.5 | – | 59.4 |
At 31 March 2023 | 7.4 | 37.6 | 12.8 | 3.5 | – | 61.3 |
Right-of-use | |
assets | |
£m | |
Cost or valuation | |
At 1 April 2022 | 159.5 |
Additions | 66.3 |
Reassessments of leases | 5.5 |
Reclassifications from intangible fixed assets | 0.2 |
Disposals | (0.8) |
Foreign exchange | 4.7 |
At 31 March 2023 | 235.4 |
Additions | 77.0 |
Reassessments of leases | (4.0) |
Reclassifications from property, plant and equipment | 3.3 |
Modifications of leases | 10.1 |
Disposals | (10.1) |
Foreign exchange | (8.8) |
At 31 March 2024 | 302.9 |
Accumulated depreciation and impairment | |
At 1 April 2022 | 54.0 |
Charge for the year | 32.2 |
Impairment | 3.3 |
Foreign exchange | 1.8 |
At 31 March 2023 | 91.3 |
Charge for the year | 51.3 |
Reclassifications from property, plant and equipment | 1.6 |
Disposals | (10.0) |
Foreign exchange | (4.8) |
At 31 March 2024 | 129.4 |
Net book value | |
At 31 March 2024 | 173.5 |
At 31 March 2023 | 144.1 |
FY24 | FY23 | |
£m | £m | |
Raw materials | 2.2 | 2.3 |
Finished goods | 252.4 | 255.5 |
Inventories net of provisions | 254.6 | 25 7. 8 |
FY24 | FY23 | |
£m | £m | |
Inventory provision | 2.6 | 2.7 |
Inventory written off to Consolidated Statement of Profit or Loss | 0.9 | 0.8 |
FY24 | FY23 | |
£m | £m | |
Trade receivables | 55.1 | 80.6 |
Less: allowance for expected credit losses | (0.8) | (1.8) |
Trade receivables – net | 54.3 | 78.8 |
Other receivables | 7.7 | 7.5 |
62.0 | 86.3 | |
Prepayments | 6.8 | 6.7 |
68.8 | 93.0 |
FY24 | FY23 | |
£m | £m | |
Up to 60 days | 0.1 | 0.4 |
60 to 90 days | – | 0.1 |
Over 90 days | 0.7 | 1.3 |
0.8 | 1.8 |
FY24 | FY23 | |
£m | £m | |
At 1 April | 1.8 | 0.7 |
Change in provision for expected credit losses | (1.0) | 1.1 |
At 31 March | 0.8 | 1.8 |
Debtors days | 52 | 52 |
FY24 | FY23 | |
£m | £m | |
UK Sterling | 4.9 | 4.1 |
Euro | 13.1 | 28.0 |
US Dollar | 27.4 | 43.7 |
Japanese Yen | 2.5 | 1.5 |
Other currencies | 6.4 | 1.5 |
54.3 | 78.8 |
FY24 | FY23 | |
£m | £m | |
Cash and cash equivalents | 111.1 | 157.5 |
FY24 | FY23 | |
£m | £m | |
Trade payables | 33.0 | 64.2 |
Taxes and social security costs | 12.2 | 10.2 |
Other payables | 7.6 | 5.6 |
52.8 | 80.0 | |
Accruals | 39.4 | 47.7 |
92.2 | 1 2 7.7 |
FY24 | FY23 | ||
£m | £m | ||
Current | |||
Bank interest | 8.4 | 6.0 | |
Lease liabilities | 28 | 47.0 | 28.1 |
Total current | 55.4 | 34.1 | |
Non-current | |||
Bank loans (netofunamortised bank fees) | 286.3 | 293.4 | |
Lease liabilities | 28 | 135.3 | 124.3 |
Total non-current | 421.6 | 417.7 | |
Total borrowings | 47 7.0 | 451.8 | |
Analysis of bank loan: | |||
Non-current bank loans (netofunamortised bank fees) | 286.3 | 293.4 | |
Add back unamortised fees | 2.3 | 3.4 | |
Total gross bank loan | 288.6 | 296.8 |
FY24 | FY23 | |
£m | £m | |
Euro Term Loan B | 288.6 | 296.8 |
Total bank loan | 288.6 | 296.8 |
Term Loan B (Euro) | |||
£m | |||
Year to 31 March | |||
20 | 26 (2 Febr | uary 2026) (€337.5m) | 288.6 |
Total | 288.6 |
FY24 | FY23 | |
£m | £m | |
Revolving credit facility utilisation | ||
Guarantees | 3.4 | 3.7 |
Total utilised facility | 3.4 | 3.7 |
Available facility (unutilised) | 196.6 | 196.3 |
Total revolving facility | 200.0 | 200.0 |
% | % | |
Interest rate charged on unutilised facility | 0.90 | 0.83 |
Cash flows | Foreign | ||||
Repayment of | exchange | 31 March | |||
1 April 2023 | New loans | capital | movement | 2024 | |
£m | £m | £m | £m | £m | |
Euro Term Loan B | 296.8 | – | – | (8.2) | 288.6 |
Total borrowings | 296.8 | – | – | (8.2) | 288.6 |
Cash flows | Foreign | ||||
Repayment of | exchange | 31 March | |||
1 April 2022 | New loans | capital | movement | 2023 | |
£m | £m | £m | £m | £m | |
Euro Term Loan B | 285.6 | – | – | 11.2 | 296.8 |
Total borrowings | 285.6 | – | – | 11.2 | 296.8 |
FY24 | FY23 | |
£m | £m | |
Cash and cash equivalents | 111.1 | 157.5 |
Bank loans (netofunamortised bank fees) | (286.3) | (293.4) |
Lease liabilities | (182.3) | (152.4) |
Net debt | (3 57.5) | (288.3) |
Property | ||
provisions | Total | |
£m | £m | |
At 1 April 2022 | 1.9 | 1.9 |
Arising during the year | 2.7 | 2.7 |
Amounts utilised | (0.2) | (0.2) |
At 31 March 2023 | 4.4 | 4.4 |
Arising during the year | 2.5 | 2.5 |
Amounts utilised | (0.4) | (0.4) |
Foreign exchange | (0.2) | (0.2) |
At 31 March 2024 | 6.3 | 6.3 |
FY24 | FY23 | |
£m | £m | |
Assets | ||
Foreign exchange forward contracts – Current | 1.5 | 0.5 |
Foreign exchange forward contracts – Non-current | 0.1 | – |
Liabilities | ||
Foreign exchange forward contracts – Current | (0.1) | (1.3) |
Foreign exchange forward contracts – Non-current | – | – |
FY24 | FY23 | |
Average foreign exchange rate | ||
Cash flow hedges: sell GBP buy EUR | 1.1539 | 1.1225 |
Cash flow hedges: sell EUR buy GBP | 1.1366 | 1.1381 |
Derivatives measured at fair value through profit or loss: sell EUR buy GBP | 1.1448 | – |
Nominal amounts | ||
Cash flow hedges: sell GBP buy EUR | €m | €m |
Less than a year | 130.0 | 136.3 |
More than a year but less than two years | – | – |
Cash flow hedges: sell EUR buy GBP | £m | £m |
Less than a year | 66.5 | 76.0 |
More than a year but less than two years | 2.1 | 5.8 |
Derivatives measured at fair value through profit or loss: sell EUR buy GBP | £m | £m |
Less than a year | 1.9 | – |
More than a year but less than two years | – | – |
FY24 | FY23 | |
£m | £m | |
Revenue | 1.5 | (1.5) |
Foreign exchange (losses)/gains | (5.4) | 4.0 |
(3.9) | 2.5 |
FY24 | |||
Gross carrying Amounts not | |||
amounts | offset | Net amounts | |
£m | £m | £m | |
Derivative financial assets | 1.6 | (0.1) | 1.5 |
Derivative financial liabilities | (0.1) | 0.1 | – |
FY23 | |||
Gross carrying | Amounts not | ||
amounts | offset | Net amounts | |
£m | £m | £m | |
Derivative financial assets | 0.5 | (0.4) | 0.1 |
Derivative financial liabilities | (1.3) | 0.4 | (0.9) |
FY24 | FY23 | |
£m | £m | |
Investments | 1.0 | 1.0 |
Fair value | ||||
Assets at | through other | Fair value | ||
amortised | comprehensive | through | ||
cost | income | profit or loss | Total | |
£m | £m | £m | £m | |
Assets as per Balance Sheet | ||||
Investments | – | 1.0 | – | 1.0 |
Trade and other receivables excluding prepayments and accrued income | 62.0 | – | – | 62.0 |
Derivative financial assets – Current | – | 1.5 | – | 1.5 |
Derivative financial assets – Non-current | – | 0.1 | – | 0.1 |
Cash and cash equivalents | 52.2 | – | 58.9 | 111.1 |
114.2 | 2.6 | 58.9 | 175.7 |
Fair value | ||||
Liabilities at | through other | Fair value | ||
amortised | comprehensive | through | ||
cost | income | profit or loss | Total | |
£m | £m | £m | £m | |
Liabilities as per Balance Sheet | ||||
Bank debt | 288.6 | – | – | 288.6 |
Bank interest – Current | 8.4 | – | – | 8.4 |
Lease liabilities – Current | 47.0 | – | – | 47.0 |
Lease liabilities – Non-current | 135.3 | – | – | 135.3 |
Derivative financial instruments – Current | – | 0.1 | – | 0.1 |
Trade and other payables excluding non-financial liabilities | ||||
(mainly tax and social security costs) | 77.5 | – | – | 77.5 |
556.8 | 0.1 | – | 556.9 |
31 March 2023 | ||||
Fair value | ||||
Assets at | through other | Fair value | ||
amortised | comprehensive | through | ||
cost | income | profit or loss | Total | |
£m | £m | £m | £m | |
Assets as per Balance Sheet | ||||
Investments | – | 1.0 | – | 1.0 |
Trade and other receivables excluding prepayments and accrued income | 86.3 | – | – | 86.3 |
Derivative financial assets – Current | – | 0.5 | – | 0.5 |
Cash and cash equivalents | 86.3 | – | 71.2 | 157.5 |
172.6 | 1.5 | 71.2 | 245.3 |
Fair value | ||||
Liabilities at | through other | Fair value | ||
amortised | comprehensive | through profit | ||
cost | income | or loss | Total | |
£m | £m | £m | £m | |
Liabilities as per Balance Sheet | ||||
Bank debt | 293.4 | – | – | 293.4 |
Bank interest – Current | 6.0 | – | – | 6.0 |
Lease liabilities – Current | 28.1 | – | – | 28.1 |
Lease liabilities – Non-current | 124.3 | – | – | 124.3 |
Derivative financial instruments – Current | – | 1.3 | – | 1.3 |
Trade and other payables excluding non-financial liabilities | ||||
(mainly tax and social security costs) | 115.7 | – | – | 115.7 |
567.5 | 1.3 | – | 568.8 |
At 31 March 2024 | |||||
Up to | Between | Between | More than | ||
3 months | 3 & 12 months | 1 & 5 years | 5 years | Total | |
£m | £m | £m | £m | £m | |
Bank loans – Principal | – | – | 288.6 | – | 288.6 |
Bank loans – Interest | 10.7 | 11.6 | 22.3 | – | 44.6 |
Total bank loans | 10.7 | 11.6 | 310.9 | – | 333.2 |
Lease liabilities | 14.0 | 39.5 | 118.5 | 30.7 | 202.7 |
Derivative financial instruments | – | 0.1 | – | – | 0.1 |
Trade and other payables excluding non-financial liabilities | 7 7.5 | – | – | – | 77.5 |
102.2 | 51.2 | 429.4 | 30.7 | 613.5 |
At 31 March 2023 | |||||
Up to | Between | Between | More than | ||
3 months | 3 & 12 months | 1 & 5 years | 5 years | Total | |
£m | £m | £m | £m | £m | |
Bank loans – Principal | – | – | 296.8 | – | 296.8 |
Bank loans – Interest | 7.8 | 8.6 | 37.7 | – | 54.1 |
Total bank loans | 7.8 | 8.6 | 334.5 | – | 350.9 |
Lease liabilities | 8.4 | 25.9 | 99.3 | 39.9 | 173.5 |
Derivative financial instruments | 0.2 | 1.1 | – | – | 1.3 |
Trade and other payables excluding non-financial liabilities | 115.7 | – | – | – | 115.7 |
132.1 | 35.6 | 433.8 | 39.9 | 641.4 |
FY24 | FY23 | |
£m | £m | |
US Dollar | 6.1 | 2.8 |
Euro | 18.5 | 19.9 |
Yen | 4.3 | 4.1 |
FY24 | FY23 | |
£m | £m | |
Non-current | ||
Assets | 11.2 | 11.8 |
Liabilities | (2.8) | (1.8) |
8.4 | 10.0 |
FY24 | FY23 | |
£m | £m | |
Credit for the year in the Statement of Comprehensive Income | 1.6 | 0.4 |
Accelerated | Unrealised | Other | ||||
capital | intra-group | temporary | Share-based | |||
allowances | profits | differences | Tax losses | payments | Total | |
£m | £m | £m | £m | £m | £m | |
At 1 April 2022 | (2.0) | 3.2 | 7. 1 | 0.6 | 0.7 | 9.6 |
Statement of Profit or Loss (charge)/credit | (0.4) | 0.8 | 0.1 | 0.1 | (0.4) | 0.2 |
Credited directly to equity | – | – | 0.2 | – | – | 0.2 |
Foreign exchange | – | – | – | – | – | – |
At 31 March 2023 | (2.4) | 4.0 | 7.4 | 0.7 | 0.3 | 10.0 |
Statement of Profit or Loss (charge)/credit | (0.8) | (0.4) | 0.5 | (0.1) | – | (0.8) |
(Charged)/credited directly to equity | – | – | (0.7) | – | 0.5 | (0.2) |
Foreign exchange | – | (0.3) | (0.3) | – | – | (0.6) |
At 31 March 2024 | (3.2) | 3.3 | 6.9 | 0.6 | 0.8 | 8.4 |
FY24 | FY23 | |
£m | £m | |
Tax losses | 9.1 | 9.1 |
FY24 | FY24 | FY23 | FY23 | |
No. | £m | No. | £m | |
Authorised, called up and fully paid | ||||
Ordinary shares of £0.01 each | 961,878,608 | 9.6 | 1,000,793,898 | 10.0 |
FY24 | FY24 | FY23 | FY23 | |
No. | £m | No. | £m | |
At 1 April | 1,000,793,898 | 10.0 | 1,000,222,700 | 10.0 |
Shares issued | 953,845 | – | 571,198 | – |
Repurchase and cancellation of ordinary share capital | (39,869,135) | (0.4) | – | – |
At 31 March | 961,878,608 | 9.6 | 1,000,793,898 | 10.0 |
FY24 | FY24 | FY23 | FY23 | ||
No. | £m | No. | £m | ||
At 1 April | 110,153 | – | 16,925 | – | |
Repurchase of shares for cancellation | 39,869,135 | 50.0 | – | – | |
Cancellation of shares | (39,869,135) | (50.0) | – | – | |
Shares issued for share schemes held in trust | 284,770 | – | 93,228 | – | |
At 31 March | 394,923 | – | 110,1 | 53 | – |
Reserve | Description and purpose | ||
Ordinary share capital | Nominal value of subscribed shares. | ||
Hedging reserve | Represents the movements in fair value on designated hedging instruments. | ||
Treasury shares | This reserve relates to shares held by SIP Trusts as ‘treasury shares’. The shares held by the SIP | ||
Trusts were issued directly to the Trusts in order to satisfy outstanding employee share options | |||
and potential awards under the employee share incentive schemes. The Company issued | |||
284,770 shares directly to the Trusts during the year and held 3 | 94,923 as at 31 March 2024 | ||
shares’. This reserve also included treasury shares repurchased but not yet cancelled, pursuant | (31March 2023: 110,153).Thisreserve was previously referred to as ‘capital reserve – own | ||
to the share buyback programme, which concluded during FY24. | |||
Capital redemption reserve | A non-distributable reserve into which amounts are transferred following the redemption or | ||
purchase of own shares. The reserve was created in order to ensure sufficient distributable | |||
reserves were available for the purpose of redeeming preference shares in the prior years. | |||
Merger reserve | The difference between the nominal value of shares acquired by Dr. Martens plc (the Parent | ||
Company) in the share for share exchange with Doc Topco Limited and the nominal value of | |||
shares issued to acquire them on 11 December 2020. | |||
Foreign currency translation reserve | Includes translation gains or losses on translation of foreign subsidiaries’ financial statements | ||
from the functional currencies to the presentational currency. | |||
Retained earnings | net of distributions and equity-settled share-based awards. Included in retained earnings | Retained earnings represent the profits of the Group made in current and preceding years, | |
are distributable reserves. |
FY24 | FY23 | |||||||
LTIP | LTIP | |||||||
No. | WAEP | No. | WAEP | |||||
Outstanding at the beginning of the year | 6,788,582 | – | 3,187, 8 9 9 | – | ||||
Granted | 1 | 0 | ,5 | 97,18 | 4 | £0.00 | 4,593,183 | £0.00 |
Vested | (653,105) | – | (402,860) | – | ||||
Forfeited | (1,408,092) | – | (589,640) | – | ||||
Outstanding at the end of the year | 15,324,569 | £0.00 | 6,788,582 | £0.00 | ||||
Weighted average contractual life remaining (years) | 1.6 | £0.00 | 1.8 | £0.00 |
FY24 | |||
LTIP | |||
PSP | RSU | RSU | |
Date of grant | 30/06/2023 | 30/06/2023 | 14/12/2023 |
Share price (pence) | 119.3 | 119.3 | 88.5 |
Fair value at grant date (pence) | 96.7 | 119.3 | 88.5 |
Exercise price (pence) | 0 | 0 | 0 |
Dividend yield (%) | Nil | Nil | Nil |
Expected volatility (%) | 55.05% | Nil | Nil |
Risk-free interest rate (%) | 5.13% | Nil | Nil |
Expected life (years) | 3 years | 3 years | 3 years |
Model used | Monte Carlo | n/a | n/a |
FY23 | |||
LTIP | |||
PSP | RSU | RSU | |
Date of grant | 15/06/2022 | 15/06/2022 | 08/12/2022 |
Share price (pence) | 238 | 238 | 193 |
Fair value at grant date (pence) | 205 | 238 | 193 |
Exercise price (pence) | 0 | 0 | 0 |
Dividend yield (%) | Nil | Nil | Nil |
Expected volatility (%) | 50.71% | Nil | Nil |
Risk-free interest rate (%) | 2.23% | Nil | Nil |
Expected life (years) | 3 years | 3 years | 2.7 years |
Model used | Monte Carlo | N/A | N/A |
FY22 | |||
LTIP | |||
PSP | RSU | RSU | |
Date of grant | 15/12/2021 | 06/07/2021 | 15/12/2021 |
Share price (pence) | 388 | 453 | 388 |
Fair value at grant date (pence) | 301 | 453 | 388 |
Exercise price (pence) | 0 | 0 | 0 |
Dividend yield (%) | Nil | Nil | Nil |
Expected volatility (%) | 54.57% | Nil | Nil |
Risk-free interest rate (%) | 0.42% | Nil | Nil |
Expected life (years) | 2.3 years | 2.7 years | 2.3 years |
Model used | Monte Carlo | N/A | N/A |
FY24 | FY23 | |
SIP | SIP | |
No. | No. | |
Outstanding at the beginning of the year | 92,318 | – |
Granted | 335,940 | 93,591 |
Vested | – | – |
Forfeited | (42,735) | (1,273) |
Outstanding at the end of the year | 385,523 | 92,318 |
Weighted average contractual life remaining (years) | 2 years | 3 years |
FY24 | FY23 | |
SIP | SIP | |
Date of grant | 22/09/2023 | 15/09/2022 |
Share price (pence) | 82-165 | 128-290 |
Fair value at grant date (pence) | 82-165 | 128-290 |
Exercise price (pence) | 0 | 0 |
Dividend yield (%) | Nil | Nil |
Expected volatility (%) | 0 | 0 |
Risk-free interest rate | 0 | 0 |
Expected life (years) | 3 years | 3 years |
Model used | N/A | N/A |
FY24 | FY23 | |
£m | £m | |
Within 1 year | 7.4 | 8.2 |
1 to 5 years | 9.0 | 16.7 |
Over 5 years | – | – |
16.4 | 24.9 |
FY24 | FY23 | |
£m | £m | |
Property, plant and equipment | – | 1.7 |
FY24 | FY23 | |
£m | £m | |
Within 1 year | 0.3 | 1.1 |
1 to 5 years | 0.9 | 6.6 |
Over 5 years | 0.1 | 8.5 |
1.3 | 16.2 |
FY24 | FY23 | ||
£m | £m | ||
At 1 April | 152.4 | 112.9 | |
Additions | 72.5 | 60.6 | |
Reassessments | (4.7) | 5.5 | |
Modifications | 10.1 | (0.8) | |
Interest expense | 7 | 8.6 | 4.8 |
Lease capital and interest repayments | (52.2) | (33.9) | |
Foreign exchange | (4.4) | 3.3 | |
At 31 March | 182.3 | 152.4 | |
Current | 17 | 47.0 | 28.1 |
Non-current | 17 | 135.3 | 124.3 |
FY24 | FY23 | ||
£m | £m | ||
Depreciation expense of right-of-use assets | 51.3 | 32.2 | |
Gain on remeasurement of leases | (1.1) | – | |
Interest expense on lease liabilities | 7 | 8.6 | 4.8 |
Expenses relating to short-term leases | 0.3 | 1.3 | |
Variable lease payments | 3.5 | 2.8 | |
Total operating expenses recognised in profit | 3.8 | 4.1 | |
Total amount recognised in profit | 62.6 | 41.1 |
Estimated annual | ||||
impact on rent | ||||
Variable | of a 1% increase | |||
Fixed payments | payments | Total payments | in sales | |
£m | £m | £m | £m | |
FY24: Leases with lease payments based on sales | 13.5 | 3.5 | 17.0 | 0.1 |
FY23: Leases with lease payments based on sales | 10.2 | 2.8 | 13.0 | 0.1 |
Potential future | ||
lease payments | ||
Lease liabilities | not included in | |
recognised | lease liabilities | |
(discounted) | (undiscounted) | |
£m | £m | |
FY24: Leases with lease extension options | 43.3 | 84.0 |
FY23: Leases with lease extension options | 35.3 | 56.6 |
FY24 | FY23 | |
£m | £m | |
Fair value of plan assets – defined benefit section | 46.7 | 49.5 |
Present value of funded obligations – defined benefit section | (37.6) | (38.4) |
Surplus of funded plans | 9.1 | 11.1 |
Impact of asset ceiling | (9.1) | (11.1) |
Net pension asset | – | – |
FY24 | FY23 | |
£m | £m | |
Net defined benefit asset at beginning of year | – | – |
Total defined benefit charge in the Statement of Profit or Loss | – | – |
Remeasurement losses in the Statement of Comprehensive Income | – | – |
Employer’s contributions | – | – |
Net defined benefit asset at end of the year | – | – |
FY24 | FY23 | |
£m | £m | |
Losses on defined benefit assets in excess of interest | 3.0 | 18.3 |
Experience loss on defined benefit obligation | 0.3 | – |
Gains from changes to demographic assumptions | (0.4) | (0.4) |
Gains from changes to financial assumptions | (0.4) | (15.4) |
Change in effect of asset ceiling | (2.5) | (2.5) |
Total remeasurements to be shown in other comprehensive income | – | – |
FY24 | FY23 | |
£m | £m | |
At 1 April | 49.5 | 68.6 |
Interest on defined benefit assets | 2.3 | 1.7 |
Movement on defined benefit section assets less interest | (3.0) | (18.3) |
Benefits paid from the defined benefit section | (2.1) | (2.5) |
At 31 March | 46.7 | 49.5 |
FY24 | FY23 | |
£m | £m | |
At 1 April | 38.4 | 55.3 |
Past service cost | – | – |
Interest cost on defined benefit obligation | 1.8 | 1.4 |
Experience loss on defined benefit obligation | 0.3 | – |
Changes to demographic assumptions | (0.4) | (0.4) |
Changes to financial assumptions | (0.4) | (15.4) |
Benefits paid from the defined benefit section | (2.1) | (2.5) |
At 31 March | 37.6 | 38.4 |
FY24 | FY23 | |
£m | £m | |
At 1 April | 11.1 | 13.3 |
Net interest charge on asset ceiling | 0.5 | 0.3 |
Changes in the effect of the asset ceiling excluding interest | (2.5) | (2.5) |
At 31 March | 9.1 | 11.1 |
FY24 | FY23 | |
£m | £m | |
Assets with a quoted market value in an active market: | ||
Cash and other Domestic | 0.1 | 0.2 |
0.1 | 0.2 | |
Assets without a quoted market value in an active market: | ||
Equities and property | ||
Domestic | 3.0 | 0.2 |
Foreign | 4.3 | 4.5 |
7.3 | 4.7 | |
Fixed interest bonds | ||
Unspecified | 6.3 | 9.4 |
6.3 | 9.4 | |
Index linked gilts | ||
Domestic | 30.0 | 30.1 |
30.0 | 30.1 | |
Alternatives | ||
Unspecified | 1.8 | 3.9 |
1.8 | 3.9 | |
Property | ||
Unspecified | 0.4 | 1.0 |
0.4 | 1.0 | |
Insured annuities | ||
Domestic | 0.9 | 0.9 |
0.9 | 0.9 | |
Cash and other Domestic | 1.5 | 1.0 |
Foreign | – | – |
Unspecified | (1.6) | (1.7) |
(0.1) | (0.7) | |
Fair value of plan assets | 46.7 | 49.5 |
FY24 | FY23 | ||
£m | £m | ||
Discount rate | 4.9% | 4.8% | |
Inflation assumption (RPI) | 3.2% | 3.3% | |
Inflation assumption (CPI) | 2.5% | 2.6% | |
LPI pension increases subject to 5% cap | 3.1% | 3.2% | |
LPI pension increases subject to 3% cap | 2.5% | 2.5% | |
Revaluation in deferment | 2.5% | 2.6% | |
Post retirement mortality assumption | 105% (males) and 111% | 105% (males) and 111% | |
(females) of S3PA tables, with | (females)ofS3PAtables, with | ||
allowance for future | allowance for future | ||
improvements in line with the | improvements in line with the | ||
CMI_2022 core projection | CMI_2021 core projection | ||
model using 0% 2020 and | model using 7.5% 2020 and | ||
2021 weight parameters, a | 2021 weight parameters, a | ||
25% 2022 weight parameter, a | long-term rate of improvement of | ||
long-term rate of improvement | 1.0% p.a. and an initial addition | ||
of 1.0% p.a. and an initial | of 0.2% | ||
addition of 0.2% | |||
Tax free cash | Members are assumed to take | Members are assumed to take | |
50% of the maximum tax free | 50% of the maximum tax free | ||
cash possible | cash possible | ||
Proportion married at retirement or earlier death | 80% of male members and | 80% of male members and 65% | |
65% of female members are | of female members are | ||
assumed to be married at | assumed to be married at | ||
retirement or earlier death | retirement or earlier death | ||
Age difference | Males three years older than | Males three years older than | |
dependant, females one year | dependant, females one year | ||
younger than dependant | younger than dependant | ||
Assumed life expectancies on retirement at age 65 are: | |||
Retiring today: | Male | 21.1 | 21.3 |
Female | 23.2 | 23.4 | |
Retiring in 20 years’ time: | Male | 22.1 | 22.3 |
Female | 24.3 | 24.5 |
FY24 | FY23 | |
£m | £m | |
Discount rate | ||
Plus 0.5% | (2.7) | (2.2) |
Minus 0.5% | 3.0 | 2.4 |
Plus 1.0% | (4.6) | (4.4) |
Minus 1.0% | 5.7 | 5.5 |
Rate of inflation | ||
Plus 0.5% | 2.0 | 0.9 |
Minus 0.5% | (1.8) | (0.7) |
Life expectancy | ||
Plus 1.0 year | 1.6 | 1.4 |
Minus 1.0 year | (1.6) | (1.4) |
FY24 | FY23 | |
£’000 | £’000 | |
GFM GmbH Trademarks | ||
Amounts incurred | 64.7 | 262.3 |
Amounts payable by/(owed)at year end | (4.6) | (6.3) |
TeamViewer | ||
Amounts incurred | 16.2 | 17.1 |
Amounts payable by/(owed)at year end | – | – |
Truepoint | ||
Amounts incurred | 212.0 | – |
Amounts payable by/(owed)at year end | – | – |
FY24 | FY23 | |
£m | £m | |
Salaries and benefits | 5.1 | 5.5 |
Pensions | 0.3 | 0.2 |
LTIPs – Share-based payments | 0.6 | 0.9 |